Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.09% first-year return on $54,957 initial cash invested.
-6.09%
Cash On Cash
5.49%
Cap Rate
0.87
DSCR
$1,877
Rent
-$279
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,877 income − $2,156 expenses = $279 out of pocket
Investment Breakdown
|
Purchase Price
$262k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,957
Downpayment
20%
$52,340
Closing costs
1%
$2,617
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,877
Total Expenses
$2,156
Mortgage P&I
74%
$1,383
Property Taxes
9%
$176
Home Insurance
6%
$108
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0